---

---

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

---

FORM 10-Q

(Mark One)

|ý | Quarterly Report Pursuant
to Section 13 or 15(d) of the Securities Exchange Act of 1934 
|- | ----------------------------------------------------------------------------------------
|  | For the quarterly period ended September 30, 2002                                       
| ̈ | 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
000-25081

VAIL BANKS, INC.



|Colorado                        | 84-1250561         
|------------------------------- | -------------------
|(State or
other jurisdiction of | (I.R.S.
Employer   
|incorporation
or organization)  | Identification
No.)



108
South Frontage Road West, Vail, Colorado81657(Address of
principal executive offices)


(970) 476-2002

N/A

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. YesþNo ̈

Indicate the number of shares outstanding of each of the issuer’s classes of common
stock, as of the latest practicable date:   As of
October 31, 2002, there were 5,763,203 shares of
common stock ($1.00 par value per share) outstanding.

---

---





FORM 10-Q
FOR THE QUARTER ENDED SEPTEMBER  30, 2002

###### TABLE OF CONTENTS

PART I 
      FINANCIAL
INFORMATIONItem 1.    FINANCIAL
      STATEMENTSConsolidated Balance
      Sheets
  
    3Consolidated Statements of Income and Comprehensive
      Income
  
    4Consolidated Statements of Cash Flows
  
    6Notes to Unaudited Consolidated Financial
      Statements
  
    8Item 2.    MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION
                          AND RESULTS OF
       OPERATIONSForward
Looking Statements
  
    14Basis
of Presentation
  
    14Overview
  
    14Results
of Operations
  
    15Financial
Condition
  
    16Asset
Quality
  
    17Liquidity
  
    18Capital
Resources
  
    20Recently
Issued Accounting Standards
  
    21Item 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
      RISK
  
    22Item
      4.    CONTROLS AND PROCEDURES
    23PART II   OTHER INFORMATIONItem 6.   
      EXHIBITS AND REPORTS ON FORM
      8-K.
  
    24


2

---



# PART I           FINANCIAL INFORMATION

## Item 1.       FINANCIAL
STATEMENTS



VAIL BANKS, INC.Consolidated Balance
SheetsSeptember
30,

December 31,(in thousands, except share data)

2002

2001ASSETS




(unaudited)Cash and due from banks
$
16,788

21,711Federal funds sold

48,240

13,815Investment securities, available for sale

59,735

40,588Investment securities, held to maturity (fair value of$891 (unaudited) and $1,033 as of
September 30, 2002 and December 31, 2001,
respectively)

842

998Loans held for sale

4,129

6,950Loans (includes related party loans of
$4,204 (unaudited) and $4,024as of
September 30, 2002 and December 31, 2001,
respectively)

344,353

391,725Allowance for loan losses

( 4,102)

(4,375)Net loans

340,251

387,350Premises and equipment, net

40,526

41,957Interest receivable

2,011

2,571Goodwill, net

35,970


  
35,970Other intangible assets, net


  
834
  890Other assets



2,744

2,531$
552,070

555,331LIABILITIES AND SHAREHOLDERS’ EQUITYLiabilitiesDepositsNon-interest bearing
$
98,075

103,730Interest bearing

329,478

338,620Total deposits

427,553

442,350Short-term Federal Home Loan Bank advances

8,940

12,250Long-term Federal Home Loan Bank advances

21,060

8,850Guaranteed preferred
beneficial interest in Company's subordinated debt


  
24,000
  
24,000Interest payable and other liabilities

3,323

3,724Total liabilities

484,876

491,174Minority interest

712

701Shareholders’ equityPreferred stock – $1 par value; 2,250,000 shares authorized, no
sharesissued and outstanding at
September 30, 2002 (unaudited) and December 31, 2001,
respectively

—

—Common stock – $1 par value; 20,000,000 shares authorized,5,783,803 (unaudited)
and 5,754,152 shares issued and outstanding atSeptember 30, 2002 and December 31, 2001, respectively

5,784

5,754Additional paid-in capital

41,575

42,531Retained earnings

18,743

15,155Accumulated other
comprehensive income, net of tax expense of
      $219 (unaudited) and $9 at September 30, 2002 and December 31,
2001,
      respectively

380

16Total shareholders’ equity

66,482

63,456$
552,070

555,331The accompanying unaudited notes are an integral part of these consolidated
financial statements


3

---



Vail Banks, Inc.
Consolidated Statements of Income and Comprehensive Income(in thousands, except share data)

|                                                                                                                                                                                                                                    |   | Three months ended
  September 30, |  | Nine months ended
September 30,
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | - | ---------------------------------- |  | -------------------------------
|                                                                                                                                                                                                                                    |   |                                    |  |                                
|                                                                                                                                                                                                                                    |   | 2002                               |  | 2001                           
|                                                                                                                                                                                                                                    |   |                                    |  |                                
|                                                                                                                                                                                                                                    |   | (unaudited)                        |  | (unaudited)                    
|Interest and dividend income                                                                                                                                                                                                        |   |                                    |  |                                
|Loans, including fees                                                                                                                                                                                                               | $ | 7,515                              |  | 9,726                          
|Investment securities                                                                                                                                                                                                               |   | 878                                |  | 470                            
|Federal funds sold and other short-term
         investments                                                                                                                                                                        |   | 190                                |  | 105                            
|                                                                                                                                                                                                                                    |   |                                    |  |                                
|Total interest and dividend
income                                                                                                                                                                                                  |   | 8,583                              |  | 10,301                         
|                                                                                                                                                                                                                                    |   |                                    |  |                                
|Interest expense                                                                                                                                                                                                                    |   |                                    |  |                                
|Deposits                                                                                                                                                                                                                            |   | 1,260                              |  | 2,316                          
|Short-term borrowings                                                                                                                                                                                                               |   | 57                                 |  | 81                             
|Long-term borrowings                                                                                                                                                                                                                |   | 222                                |  | —                              
|Guaranteed preferred beneficial interest
           in  Company’s subordinated
debt                                                                                                                                                 |   | 612                                |  | 612                            
|                                                                                                                                                                                                                                    |   |                                    |  |                                
|Total interest expense                                                                                                                                                                                                              |   | 2,151                              |  | 3,009                          
|                                                                                                                                                                                                                                    |   |                                    |  |                                
|Net interest income                                                                                                                                                                                                                 |   | 6,432                              |  | 7,292                          
|Provision for loan losses                                                                                                                                                                                                           |   | —                                  |  | 75                             
|                                                                                                                                                                                                                                    |   |                                    |  |                                
|Net interest income after provision
                        
for loan losses                                                                                                                                                        |   | 6,432                              |  | 7,217                          
|                                                                                                                                                                                                                                    |   |                                    |  |                                
|Non-interest income                                                                                                                                                                                                                 |   |                                    |  |                                
|Deposit related                                                                                                                                                                                                                     |   | 880                                |  | 967                            
|Mortgage broker fees                                                                                                                                                                                                                |   | 1,207                              |  | 1,140                          
|Other                                                                                                                                                                                                                               |   | 1,188                              |  | 952                            
|                                                                                                                                                                                                                                    |   |                                    |  |                                
|                                                                                                                                                                                                                                    |   | 3,275                              |  | 3,059                          
|                                                                                                                                                                                                                                    |   |                                    |  |                                
|Non-interest expense                                                                                                                                                                                                                |   |                                    |  |                                
|Salaries and employee benefits                                                                                                                                                                                                      |   | 4,166                              |  | 4,016                          
|Occupancy                                                                                                                                                                                                                           |   | 807                                |  | 754                            
|Furniture and equipment                                                                                                                                                                                                             |   | 711                                |  | 744                            
|Amortization of intangible assets                                                                                                                                                                                                   |   | 19                                 |  | 415                            
|Other                                                                                                                                                                                                                               |   | 1,370                              |  | 1,526                          
|                                                                                                                                                                                                                                    |   |                                    |  |                                
|                                                                                                                                                                                                                                    |   | 7,073                              |  | 7,455                          
|                                                                                                                                                                                                                                    |   |                                    |  |                                
|Income before income tax expense                                                                                                                                                                                                    |   | 2,634                              |  | 2,821                          
|Income tax expense                                                                                                                                                                                                                  |   | 946                                |  | 1,160                          
|                                                                                                                                                                                                                                    |   |                                    |  |                                
|Net income                                                                                                                                                                                                                          |   | 1,688                              |  | 1,661                          
|Unrealized gains on available for salesecurities, net of taxes  
               Unrealized holding gains arising
                   
during
periodReclassification adjustment for
                    
gains
included in net income |   | 206 
(144)                         |  | 242
                          
|                                                                                                                                                                                                                                    |   |                                    |  |                                
|Comprehensive income                                                                                                                                                                                                                | $ | 1,750                              |  | 1,903                          
|                                                                                                                                                                                                                                    |   |                                    |  |                                

4

---



Vail Banks, Inc.
Consolidated Statements of Income and Comprehensive Income (Continued)(in thousands, except share data)

|Earnings per share             |   |           |  |           |  |           |  |          
|------------------------------ | - | --------- |  | --------- |  | --------- |  | ---------
|Basic                          | $ | 0.30      |  | 0.29      |  | 0.80      |  | 0.75     
|                               |   |           |  |           |  |           |  |          
|Diluted                        | $ | 0.29      |  | 0.28      |  | 0.76      |  | 0.73     
|                               |   |           |  |           |  |           |  |          
|Weighted average common shares |   |           |  |           |  |           |  |          
|Basic                          |   | 5,641,412 |  | 5,810,000 |  | 5,666,207 |  | 6,042,894
|Diluted                        |   | 5,909,963 |  | 5,967,266 |  | 5,937,041 |  | 6,195,372











5

---



Vail Banks, Inc.Consolidated Statements of Cash Flows(in thousands)

|                                                                                                       |   | Nine months ended
September 30,
|------------------------------------------------------------------------------------------------------ | - | -------------------------------
|                                                                                                       |   |                                
|                                                                                                       |   | 2002                           
|                                                                                                       |   |                                
|                                                                                                       |   | (unaudited)                    
|                                                                                                       |   |                                
|Cash flows from operating activities                                                                   |   |                                
|Net income                                                                                             | $ | 4,517                          
|Adjustments to reconcile net income to net cash provided
by
       operating activities                |   |                                
|Net amortization of premiums on investment securities                                                  |   | 249                            
|Gain on sale of investment securities                                                                  |   | (416)                          
|Provision for loan losses                                                                              |   | 382                            
|Depreciation and amortization of premises and equipment                                                |   | 1,749                          
|Net loss on sale and disposal of premises and equipment                                                |   | 17                             
|Amortization of goodwill and other intangible assets                                                   |   | 56                             
|(Gain) loss on sale of foreclosed properties                                                           |   | (123)                          
|Recognition of stock compensation on restricted common stock                                           |   | 140                            
|Recognition of stock compensation on stock options                                                     |   | 47                             
|Deferred income tax expense                                                                            |   | —                              
|Changes in operating assets and liabilities, net of effect of purchase
          business combinations |   |                                
|Loans held for sale                                                                                    |   | 2,821                          
|Interest receivable                                                                                    |   | 560                            
|Other assets                                                                                           |   | (439)                          
|Interest payable and other liabilities                                                                 |   | (401)                          
|Other, net                                                                                             |   | 11                             
|                                                                                                       |   |                                
|Net cash provided by operating activities                                                              |   | 9,170                          
|                                                                                                       |   |                                
|                                                                                                       |   |                                
|Cash flows from investing activities, net of effect of purchase businesscombinations                   |   |                                
|Purchases of investment securities, available for sale                                                 |   | (44,174)                       
|Proceeds from maturities of investment securities, held to maturity                                    |   | 157                            
|Proceeds from maturities/calls of investment securities, available for sale                            |   | 10,353                         
|Proceeds from sales of investment securities, available for sale                                       |   | 15,414                         
|Net decrease in loans                                                                                  |   | 46,249                         
|Purchases of premises and equipment                                                                    |   | (2,075)                        
|Proceeds from sales of premises and equipment                                                          |   | 1,740                          
|Proceeds from sales of foreclosed properties                                                           |   | 607                            
|Net cash paid for acquisitions                                                                         |   | —                              
|                                                                                                       |   |                                
|Net cash provided by investing activities                                                              |   | 28,271                         
|                                                                                                       |   |                                
|                                                                                                       |   |                                
|Cash flows from financing activities, net of effect of purchase business 
   combinations              |   |                                
|Net decrease in deposits                                                                               |   | (14,797)                       
|Net decrease in federal funds purchased                                                                |   | —                              
|Net increase in Federal Home Loan Bank advances                                                        |   | 8,900                          
|Repayment of line of credit                                                                            |   | —                              
|Proceeds from issuance of trust preferred securities                                                   |   | —                              
|Proceeds from issuance of common stock                                                                 |   | 160                            
|Repurchase of common stock                                                                             |   | (1,273)                        
|Payment of cash dividends on common stock                                                              |   | (929)                          
|                                                                                                       |   |                                
|Net cash used by financing activities                                                                  |   | (7,939)                        
|                                                                                                       |   |                                
|Net increase in cash and cash equivalents                                                              |   | 29,502                         
|Cash and cash equivalents at beginning of period                                                       |   | 35,526                         
|                                                                                                       |   |                                
|Cash and cash equivalents at end of period                                                             | $ | 65,028                         
|                                                                                                       |   |                                

6

---



Vail Banks, Inc.
Consolidated Statements of Cash Flows (Continued)(in thousands)

Nine months ended
September 302002

2001(unaudited)

(unaudited)Supplemental disclosures of cash flow informationCash paid during the period for:Interest expense
$
6,786

10,637Income taxes
$
2,280

2,570Non-cash investing and financing transactionsForeclosure of collateralized loans, net of reserve
$
468

253Unrealized gain on investment securities available for sale, net of
        taxes
$
364

376Reclassification of software from premises and equipment to other
        assets
$
—

454Issuance of restricted common stock
$
117

16Goodwill recorded in connection with acquisitionsCash outflows for business acquisitions (net of cash acquired)
$
—

2Net assets acquired (assets acquired less liabilities issued and
       assumed)

—

—Goodwill recorded
$
—

2


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

7

---



VAIL BANKS, INC.

Notes to Unaudited Consolidated Financial
Statements

1.  ORGANIZATION  AND
BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements include the accounts of Vail Banks, Inc. (Vail Banks) and its
wholly owned subsidiaries, WestStar Bank (WestStar), Vail Banks Statutory Trust I, and Vail Banks Statutory Trust II. 
WestStar and Vail Banks own a combined 54.04% interest in Avon 56 Limited and WestStar owns a 100% interest in First Western
Mortgage Services which are also included in the accompanying consolidated financial statements.  All entities are
collectively referred to as “the Company.”  All significant intercompany accounts and transactions have been
eliminated in consolidation.

The accompanying unaudited consolidated financial statements, which are for interim periods, do not include all disclosures
provided in the consolidated financial statements as of December 31, 2001.  These interim unaudited consolidated financial
statements and the notes thereto should be read in conjunction with the Company’s Annual Report on Form 10-K as of and for
the year ended December 31, 2001.

In the opinion of the Company, all adjustments necessary, consisting of only normal recurring items, have been included for a
fair presentation of the accompanying consolidated financial statements.  Operating results for the three and nine months
ended September 30, 2002, are not necessarily indicative of the results that may be expected for the full year.

Certain reclassifications have been made to the 2001 financial statements to conform to the 2002 presentation.

2.  INVESTMENT SECURITIES

Investment securities consist of the following:

|                                    |   | September 30, 2002 |  | December 31, 2001
|----------------------------------- | - | ------------------ |  | -----------------
|                                    |   |                    |  |                  
|                                    |   | Amortized          |  | Fair             
|(in thousands)                      |   | Cost               |  | Value            
|                                   
|                                    |   | (unaudited)        |  | (unaudited)      
|                                    |   |                    |  |                  
|Securities available for sale       |   |                    |  |                  
|U.S. Treasury                       | $ | —                  |  | —                
|Government agencies                 |   | 13,707             |  | 13,714           
|State and municipal                 |   | 2,506              |  | 2,533            
|Mortgage-backed securities          |   | 34,720             |  | 35,285           
|FHLMC preferred stock               |   | 4,500              |  | 4,500            
|Trust preferred securities          |   | —                  |  | —                
|                                    |   |                    |  |                  
|Total debt securities               |   | 55,433             |  | 56,032           
|Equity securities                   |   | 3,703              |  | 3,703            
|                                    |   |                    |  |                  
|Total securities available for sale | $ | 59,136             |  | 59,735           
|                                    |   |                    |  |                  
|                                    |   |                    |  |                  
|Securities held to maturity         |   |                    |  |                  
|Mortgage-backed securities          | $ | 842                |  | 891              
|                                    |   |                    |  |                  
|Total securities held to maturity   | $ | 842                |  | 891              
|                                    |   |                    |  |                  

As of September 30, 2002, equity securities were comprised of Federal Home Loan Bank (FHLB) stock of $1.7 million, Federal
Reserve stock of $1.9 million, and other equity investments of $183,000.  As of December 31, 2001, equity securities were
comprised of FHLB stock of $2.1 million, Federal Reserve stock of $793,000, and other equity investments of
$183,000.

8

---



The following table presents the components of investment income for the nine months ended September 30, 2002 and 2001.

September 30,
2002

September 30,
2001(unaudited)

(unaudited)Taxable interest income
$
2,150

872Nontaxable interest income

244

195Dividends

147

154$
2,541

1,221




3.  LOANS

Loans consist of the following:

|(in thousands) |                                 | September 30,
2002 |             | December 31,
2001
|-------------- | ------------------------------- | ------------------ | ----------- | -----------------
|              
|               |                                 |                    | (unaudited) |                  
|               |                                 |                    |             |                  
|               | Commercial, industrial and land | $                  | 207,921     |                  
|               | Real Estate - construction      |                    | 62,979      |                  
|               | Real Estate - mortgage          |                    | 61,187      |                  
|               | Consumer and other              |                    | 12,266      |                  
|               |                                 |                    |             |                  
|               |                                 | $                  | 344,353     |                  
|               |                                 |                    |             |                  

As of September 30, 2002 and December 31, 2001, $824,000 and $178,000, respectively, of deposit account overdrafts have been
reclassified to loans.

In the ordinary course of business, the Company had loans receivable from directors, executive officers and principal
shareholders (holders of more than five percent of the outstanding shares of common stock) of the Company and their affiliates as
follows:

|(in thousands)                            |   | 2002 
|----------------------------------------- | - | -----
|                                         
|                                          |   |      
|Balance at January 1, 2002                | $ | 4,024
|New loans, including renewals             |   | 274  
|Payments, including renewals              |   | (94) 
|                                          |   |      
|Balance at September 30, 2002 (unaudited) | $ | 4,204
|                                          |   |      

4.  PROVISION AND ALLOWANCE FOR LOAN LOSSES

Transactions in the allowance are summarized as follows:

|(in thousands)                              |   | 2002   
|------------------------------------------- | - | -------
|                                           
|                                            |   |        
|Allowance at January 1, 2002                | $ | 4,375  
|Loans charged off                           |   | (1,253)
|Recoveries on loans previously charged off  |   | 598    
|Provision for loan losses                   |   | 382    
|                                            |   |        
|Allowance at September 30, 2002 (unaudited) | $ | 4,102  
|                                            |   |        

9

---



5.  GOODWILL AND OTHER
INTANGIBLE ASSETS

During June 2001, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No.
142, Goodwill and Other Intangible Assets, which provides guidance on how to account for goodwill and intangible assets
after an acquisition has been completed.  Specifically, all new and pre-existing goodwill will no longer be amortized, but
instead will be tested for impairment on an annual basis.  Amortization of other intangible assets will continue.  The
Company adopted the provisions of SFAS 142 on January 1, 2002 and determined that the net unamortized goodwill of $36.0 million was
not impaired as of that date.  Additionally, the Company reassessed the useful life of the core deposit intangible asset
related to a previously acquired branch.  The Company determined that as of January 1, 2002, the core deposit intangible asset
had a remaining useful life of twelve years.  Accordingly, the $890,000 unamortized balance as of January 1, 2002 will be
amortized to expense on a straight-line basis over twelve years.  This reduction in remaining life resulted in additional core
deposit intangible amortization expense of $9,000 ($6,000 after tax) and $26,000 ($17,000 after tax) for the three and nine months
ended September 30, 2002 over the comparable periods during 2001.

The following table presents the components of intangible assets amortization expense for the three and nine months ended
September 30, 2002 and 2001:

|                                             |   | Three months ended
September 30, |  | Nine months ended
September 30,
|-------------------------------------------- | - | -------------------------------- |  | -------------------------------
|                                             |   |                                  |  |                                
|(in thousands)                               |   | 2002                             |  | 2001                           
|                                            
|                                             |   | (unaudited)                      |  | (unaudited)                    
|Goodwill amortization                        | $ | —                                |  | 405                            
|Core deposit intangible amortization         |   | 19                               |  | 10                             
|                                             |  
|Total intangible assets amortization expense | $ | 19                               |  | 415                            
|                                             |  

The following table presents future estimated intangible amortization expense as of September 30, 2002:

|(in thousands) |   |            
|-------------- | - | -----------
|              
|               |   | (unaudited)
|               |   |            
|2002           | $ | 18         
|2003           |   | 74         
|2004           |   | 74         
|2005           |   | 74         
|2006           |   | 74         
|Thereafter     |   | 520        
|               |   |            
|               | $ | 834        
|               |   |            

The following table presents comparative net income and earnings per share information as if goodwill amortization expense had
not been recorded for the three and nine months ended September 30, 2001, and as if the remaining useful life of the core deposit
intangible asset had not been revised as of January 1, 2002:

|                                                                      |   | Three months ended
September 30, |  | Nine months ended
September 30,
|--------------------------------------------------------------------- | - | -------------------------------- |  | -------------------------------
|                                                                      |   |                                  |  |                                
|(in thousands)                                                        |   | 2002                             |  | 2001                           
|                                                                     
|                                                                      |   | (unaudited)                      |  | (unaudited)                    
|NET INCOME                                                            |   |                                  |  |                                
|Reported net income                                                   | $ | 1,688                            |  | 1,661                          
|Add back: Goodwill amortization                                       |   | —                                |  | 405                            
|Add back:  Core deposit intangible
  amortization (less income taxes) |   | 12                               |  | 6                              
|                                                                      |   |                                  |  |                                
|Adjusted net income                                                   |   | 1,700                            |  | 2,072                          
|                                                                      |   |                                  |  |                                

10

---



|                                                                                     |   | Three
  months ended
  September 30, |  | Nine
  months ended
  September 30,
|------------------------------------------------------------------------------------ | - | ------------------------------------ |  | -----------------------------------
|                                                                                     |   |                                      |  |                                    
|(in thousands)                                                                       |   | 2002                                 |  | 2001                               
|                                                                                    
|                                                                                     |   | (unaudited)                          |  | (unaudited)                        
|BASIC EARNINGS PER SHARE                                                             |   |                                      |  |                                    
|Reported basic earnings per share                                                    | $ | 0.30                                 |  | 0.29                               
|Add back: Effect of goodwill
      amortization                                      |   | —                                    |  | 0.07                               
|Add back:  Effect of core deposit intangible
       amortization (less income taxes) |   | —                                    |  | —                                  
|                                                                                     |   |                                      |  |                                    
|Adjusted basic earnings per share                                                    |   | 0.30                                 |  | 0.36                               
|                                                                                     |   |                                      |  |                                    
|                                                                                     |   |                                      |  |                                    
|DILUTED EARNINGS PER SHARE                                                           |   |                                      |  |                                    
|Reported diluted earnings per share                                                  |   | 0.29                                 |  | 0.28                               
|Add back: Effect of goodwill
      amortization                                      |   | —                                    |  | 0.07                               
|Add back:  Effect of core deposit intangible
       amortization (less income taxes) |   | —                                    |  | —                                  
|                                                                                     |   |                                      |  |                                    
|Adjusted diluted earnings per share                                                  |   | 0.29                                 |  | 0.35                               
|                                                                                     |   |                                      |  |                                    

6.  BORROWINGS

WestStar is a member of the FHLB of Topeka and, as a regular part of its business, obtains both short and long-term advances
from this FHLB. Advances are collateralized primarily by FHLB stock owned by WestStar and loans secured by certain mortgages or
deeds of trust. As of September 30, 2002, the authorized borrowing line totaled $115.1 million of which $30.0 million was
outstanding ($8.9 million was short-term and $21.1 million was long-term). Additionally, a total of $24.0 million in the form of
stand-by irrevocable letters of credit issued by the FHLB were pledged as collateral for uninsured public fund deposits.

WestStar has established an unsecured, overnight federal funds line with Bankers’ Bank of the West that expires on August
31, 2003.  As of September 30, 2002, the authorized borrowing line totaled $41.5 million with $0 outstanding.

WestStar has also established overnight federal funds lines with First Tennessee Bank, N.A. (First Tennessee) totaling $20.0
million.  If drawn upon, $10.0 million will be a  secured line and $10.0 million
will be an unsecured line.  These lines are subject to
cancellation by First Tennessee at any time upon the occurrence of certain conditions.  As of September 30, 2002, no amounts
were outstanding under the lines.

7.  SHAREHOLDERS’ EQUITY

Stock Repurchase Plan

On October 15, the Company’s Board of Directors reauthorized the Company’s stock repurchase program, allowing
additional repurchases of up to $10 million through October 2003.  Since inception of the program in March 2001, the Company
has repurchased 833,290 shares at an average price of $11.49 per share.  During the third quarter 2002, the Company
repurchased 15,900 common shares at an average cost of $11.81.

Restricted Stock

On January 24, 2002, the Board approved the grant of 117,504 shares of restricted stock to several officers of the
Company.  The Company is recognizing compensation expense of $1.3 million ratably over the vesting period of 10
years.

11

---



Earnings Per Share

Basic earnings per share represents net income available to common shareholders divided by the weighted-average number of common
shares outstanding during the period.  Diluted earnings per share is computed similar to basic earnings per share, except that
the weighted average common shares outstanding is increased to include the number of additional common shares that would have been
outstanding if dilutive potential common shares had been issued.  Common equivalent shares are not included where inclusion
would be anti-dilutive.  In addition, net income available to common shareholders is adjusted for any changes in net income
that would have resulted from the assumed conversion of the potential common shares.

The following table presents the net income and weighted average common shares outstanding used to calculate earnings per share
for the nine months ended September 30, 2002 and 2001:

|                                              |   | September 30,
|--------------------------------------------- | - | -------------
|                                              |   |              
|(in thousands, except share data)             |   | 2002         
|                                             
|                                              |   | (unaudited)  
|Basic earnings per share computation          |   |              
|                                              |   |              
|Net income available to common shareholders   | $ | 4,517        
|                                              |   |              
|                                              |   |              
|Weighted average shares outstanding – basic   |   | 5,666,207    
|                                              |   |              
|                                              |   |              
|Basic earnings per share                      | $ | 0.80         
|                                              |   |              
|                                              |   |              
|Diluted earnings per share computation        |   |              
|                                              |   |              
|Net income available to common shareholders   | $ | 4,517        
|                                              |   |              
|                                              |   |              
|Weighted average shares outstanding – basic   |   | 5,666,207    
|Shares assumed issued:                        |   |              
|Stock
options                                 |   | 128,162      
|Restricted
stock                              |   | 142,672      
|                                              |   |              
|                                              |   |              
|Weighted average shares outstanding –
diluted |   | 5,937,041    
|                                              |   |              
|                                              |   |              
|Diluted earnings per share                    | $ | 0.76         
|                                              |   |              

Options to purchase an average of 48,000 and 60,000 shares of common stock at average exercise prices of $12.03 and $11.37 per
share, respectively, were outstanding during the nine months ended September 30, 2002 and 2001, respectively, but were not included
in the computation of diluted earnings per share because the exercise prices of these options were greater than the average market
prices of the common stock during the quarter.

8.  REGULATORY MATTERS

As of September 30, 2002, the Company met all capital
adequacy requirements to which it was subject.  As of that date, the Company had Tier 1 and Total Risk-Based Capital ratios of
13.62% and 15.15%, respectively, and a Leverage ratio of 9.90%.  Regulatory guidelines permit the Company’s trust
preferred securities to be included in the calculation of Tier 1 and Total Risk-Based capital, subject to certain
limitations.

As of September 30, 2002, WestStar met all capital adequacy
requirements to which it was subject and exceeded the minimum ratios to be designated as “well-capitalized.”  As
of September 30, 2002, WestStar had Tier 1 and Total Risk-Based Capital ratios of 12.75% and 13.83%, respectively, and a Leverage
ratio of 9.26%.

9.  RECENTLY ISSUED ACCOUNTING
STANDARDS

During June 2001, the FASB issued SFAS No. 141, Business Combinations and SFAS No. 142, Goodwill and Other Intangible
Assets.  SFAS 141 requires that the purchase method of accounting be used for all business combinations initiated after
June 30, 2001 and discontinues the use of the pooling-of-interests method.  The Company adopted the provisions of SFAS 141 on
January 1, 2002.  Adoption did not have an effect on the Company’s consolidated financial statements.  SFAS 142
provides guidance on how to account for goodwill and intangible assets after an acquisition has been completed.  Specifically,
amortization of new and pre-existing goodwill has been eliminated, and instead, goodwill will be tested for impairment on an annual
basis. The Company adopted the provisions of SFAS 142 on January 1, 2002.   See “Note 5—Goodwill and Other
Intangible Assets” for a discussion of the impact of this statement on the Company.

12

---



During April 2002, the FASB issued SFAS No. 145, Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement
No. 13, and Technical Corrections.  This statement is effective for financial statements issued on or after May 15,
2002.  The Company adopted this statement during the second quarter ended June 30, 2002.  This Statement rescinds FASB
Statement No. 4, Reporting Gains and Losses from Extinguishment of Debt, and an amendment of that Statement, FASB Statement
No. 64, Extinguishments of Debt Made to Satisfy Sinking-Fund Requirements. This Statement also rescinds FASB Statement No.
44, Accounting for Intangible Assets of Motor Carriers. This Statement amends FASB Statement No. 13, Accounting for
Leases, to eliminate an inconsistency between the required accounting for sale-leaseback transactions and the required
accounting for certain lease modifications that have economic effects that are similar to sale-leaseback transactions. This
Statement also amends other existing authoritative pronouncements to make various technical corrections, clarify meanings, or
describe their applicability under changed conditions. Adoption of this standard did not have an effect on the Company’s
consolidated financial condition or results of operations.

During June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities. 
This statement is effective for exit or disposal activities initiated after December 31, 2002.  These activities may include
sale or termination of a line of business, the closure of business activities in a particular location, the relocation of business
activities from one location to another, changes in management structure, and a fundamental reorganization that affects the nature
and focus of operations.  The Statement addresses financial accounting and reporting for costs associated with exit or
disposal activities and requires companies to recognize liabilities associated with exit or disposal activities at the time that
they are incurred rather than at the date of a commitment to the exit or disposal plan.  The Company will adopt this statement
on January 1, 2003, but does not anticipate that adoption of the standard will have a significant effect on the consolidated
financial condition or results of operations.

10.  SUBSEQUENT EVENTS

On October 15, 2002, the Board of Directors declared a regular quarterly dividend of $0.06 per share to shareholders of record
on November 1, 2002.



13

---



Item 2.      MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

Forward Looking Statements

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the Private Securities Litigation
Reform Act of 1995.  These forward-looking statements include, but are not limited to, statements about our plans, objectives,
expectations and intentions and other statements contained in this report that are not historical facts.  When used in this
report, the words “expects,” “anticipates,” “intends,” “plans,”
“believes,” “seeks,” “estimates” and similar expressions are generally intended to identify
forward-looking statements.  These forward-looking statements are inherently subject to significant business, economic and
competitive uncertainties and contingencies, many of which are beyond our control.  In addition, these forward-looking
statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. 
Actual results may differ materially from the results discussed in these forward-looking statements as a result of the impact of
economic conditions and interest rates, loan losses, risks related to the execution of the Company’s growth strategy, the
possible loss of key personnel, factors that could affect the Company’s ability to compete in its trade areas, changes in
regulations and government policies and other factors discussed in the Company’s filings with the Securities and Exchange
Commission.  Vail Banks does not intend to update any forward-looking statements whether written or oral, relating to matters
discussed in this Quarterly Report on Form 10-Q.

Basis of Presentation

The following discussion and analysis provides information regarding the Company’s financial condition as of September 30,
2002, and its results of operations for the three and nine months ended September 30, 2002, in comparison to the three and nine
months ended September 30, 2001. The following discussion should be read in conjunction with the unaudited consolidated financial
statements and related notes included elsewhere in this Quarterly Report on Form 10-Q, and in conjunction with the Company’s
Annual Report on Form 10-K for the year ended December 31, 2001.

Overview

Net income remained level at $4.5 million for the nine months ended September 30, 2002 as compared to the nine months ended
September 30, 2001.  Additionally, net income remained flat at $1.7 million for the three months ended September 30, 2002 as
compared to the three months ended September 30, 2001.  Although net income remained consistent for both the three and nine
month periods, goodwill amortization expense ceased effective January 1, 2002 (see discussion below).  This reduction in
expense, however, was offset by a decrease in the net interest margin (see discussion in the Results of Operations section,
below.)

Diluted earnings per share for the nine months ended September 30, 2002, was $0.76 compared to $0.73 for the nine months ended
September 30, 2001, an increase of 4%.  Diluted earnings per share for the three months ended September 30, 2002, was $0.29
compared to $0.28 for the three months ended September 30, 2001, an increase of 4%.

The annualized return on average assets was 1.07% for the nine months ended September 30, 2002 compared to 1.08% for the nine
months ended September 30, 2001, and 1.19% for both the quarter ended September 30, 2002 and the quarter ended September 30,
2001.

The annualized return on average equity was 9.33% for the nine months ended September 30, 2002 compared to 9.48% for the nine
months ended September 30, 2001, and 10.20% for the quarter ended September 30, 2002, compared to 10.51% for the quarter ended
September 30, 2001.

As a result of the acquisitions and mergers completed since 1995, the Company had unamortized goodwill of $36.0 million as of
September 30, 2002 and December 31, 2001.  Effective January 1, 2002, the Company implemented Statement of Financial
Accounting Standards (SFAS) No. 142, Goodwill and Other Intangible Assets, which eliminated amortization expense on
goodwill.  The Company continued to amortize other intangible assets.  The Company had unamortized other intangible
assets of $834,000 and $890,000 as of September 30, 2002 and December 31, 2001, respectively.  For comparability purposes, the
following 2001 figures show pro forma earnings and ratios as if goodwill and other intangible assets amortization expense had not
been recorded.  The supplemental pro forma data presented herein does not exclude the effects of other non-cash operating
expenses such as depreciation, provision for loan losses, or deferred income taxes associated with the results of
operations.

14

---



Earnings excluding amortization for the nine months ended September 30, 2002, was $4.6 million ($0.77 per share, diluted)
compared with $5.8 million for the nine months ended September 30, 2001, ($0.93 per share, diluted), a decrease of 21% in pro forma
earnings and 17% in pro forma diluted earnings per share.   Earnings excluding amortization for the three months ended
September 30, 2002, was $1.7 million ($0.29 per share, diluted) compared with $2.1 million for the three months ended September 30,
2001, ($0.35 per share, diluted), a decrease of 18% in pro forma earnings and 17% in pro forma diluted earnings per share.

The annualized pro forma return on tangible assets (annualized pro forma earnings to average tangible assets) was 1.16% for the
nine months ended September 30, 2002, and 1.48% for the nine months ended September 30, 2001.  The annualized pro forma return
on tangible assets (annualized pro forma earnings to average tangible assets) was 1.29% for the three months ended September 30,
2002, and 1.60% for the three months ended September 30, 2001.

The annualized pro forma return on tangible equity was 21.91% for the nine months ended September 30, 2002, compared to 29.56%
for the nine months ended September 30, 2001.  The annualized pro forma return on tangible equity was 23.48% for the three
months ended September 30, 2002, compared to 32.66% for the three months ended September 30, 2001.

Results of Operations

Net Interest Income. Net interest income, on a fully tax-equivalent basis, decreased by $2.3 million, or
11%, to $19.6 million for the nine months ended September 30, 2002, from $21.9 million for the nine months ended September 30,
2001.  Net interest income, on a fully tax-equivalent basis, decreased by $871,000, or 12%, to $6.5 million for the three
months ended September 30, 2002, from $7.3 million for the three months ended September 30, 2001.

The interest margin on a fully tax-equivalent basis was 5.58% and 5.49% for the nine and three months ended September 30,
2002, as compared to 6.34% and 6.41% for the nine and three months ended September 30, 2001.  Net interest margin is
influenced by the level and relative mix of earning assets, interest bearing liabilities, non-interest bearing liabilities and
shareholders’ equity as well as the cost of interest bearing liabilities as compared to the yield on earning assets. 
The decrease in net interest margin during 2002 from 2001 was primarily due to the multiple interest rate cuts implemented by the
Federal Reserve throughout 2001 as well as a shift in the mix of earning assets from loans to investments and in interest bearing
liabilities from deposits to borrowings.  During late 2001 and early 2002, the Company implemented a short-term leverage
strategy that enabled it to add additional net income by utilizing excess capital during a period of low loan demand and low
interest rates.  The leverage strategy involved borrowing from the Federal Home Loan Bank and reinvesting those funds in,
primarily, mortgage backed securities resulting in a net spread.  Although the strategy was designed to add additional net
income, it did, however, have a somewhat negative impact on the net interest margin due to the smaller spread between rates offered
on investments and charged on borrowing than would have been generated from the spread between loan and deposit rates.

Interest income, on a fully tax-equivalent basis, decreased to $26.1 million and $8.6 million for the nine and three months
ended September 30, 2002, as compared to $32.6 million and $10.4 million for the corresponding periods in 2001.  These
decreases were primarily the result of a decrease in yield on average earning assets caused by the multiple interest rate cuts
implemented by the Federal Reserve throughout 2001 as well as a shift in the mix of earning assets from loans to investments. 
See discussions of these individual fluctuations in the “Financial Condition” section below.  Although average
earning assets increased $13.3 million, or 3%, during third quarter 2002 from third quarter 2001, average loans, which have a
significantly higher yield than investment securities, declined to 74% of earning assets for the quarter ended September 30, 2002,
as compared to 89% of earning assets for the quarter ended September 30, 2001.  As a result, the yield on earning assets
decreased 173 basis points, from 9.04% for the quarter ended September 30, 2001 to 7.31% for the quarter ended September 30,
2002.  This decrease was partially offset by a 96 basis point decrease in the cost of interest bearing liabilities from 3.11%
for the quarter ended September 30, 2001 to 2.15% for the quarter ended September 30, 2002.   Additionally, for the nine
months ended September 30, 2002, the yield on earning assets decreased 200 basis points to 7.43% from 9.43% for the nine months
ended September 30, 2001, which was partially offset by a 145 basis point decrease in the cost of interest bearing liabilities from
3.62% for the nine months ended September 30, 2001 to 2.17% for the nine months ended September 30, 2002.

15

---



Interest expense decreased to $6.5 million and $2.2 million for the nine and three months ended September 30, 2002, as compared
to $10.7 million and $3.0 million for the corresponding periods in 2001.  These decreases were primarily due to the rate
reductions discussed above, the Company’s efforts to manage interest rates paid on deposits relative to the current rate
environment, and a shift in the mix of interest bearing liabilities.  Although average interest bearing liabilities remained
flat for the nine months ended September 30, 2002 as compared to the nine months ended September 30, 2001, the mix shifted away
from lower cost interest-bearing deposits and more toward higher cost borrowings.  For the first nine months of 2001, average
interest bearing deposits represented 95% of total average interest bearing liabilities.  For the comparable period during
2002, average interest bearing deposits represented 87% of total average interest bearing liabilities due to a decrease in these
average deposits from $373.5 million for the nine months ended September 30, 2001 to $347.1 million for the nine months ended
September 30, 2002.  At the same time, average borrowings increased from $21.7 million for the nine months ended September 30,
2001 to $51.5 million for the nine months ended September 30, 2002.  See discussions of these individual fluctuations in the
“Financial Condition” section, below.  As a result of these fluctuations, cost of average interest bearing
liabilities decreased, but not in proportion to the decrease in yield on average earning assets.

Non-Interest Income. Non-interest income increased by $756,000, or 9%, to $9.0 million for the nine months ended
September 30, 2002, from $8.2 million for the nine months ended September 30, 2001.  During the three months ended September
30, 2002, non-interest income increased by $216,000, or 7%, to $3.3 million, from $3.1 million for the three months ended September
30, 2001.  The increase over the first nine months of 2001 was primarily attributable to an increase in mortgage broker fees,
a $416,000 gain on sale of investment securities and a $123,000 net gain on other nonrecurring items, partially offset by a
decrease in deposit related service charges.  Mortgage broker fees increased $545,000, or 19%, during the first nine months of
2002 due to increased refinancing activity in light of the decline in mortgage interest rates. Deposit related income decreased
$278,000, or 9%, during the same period primarily due to an 8% decrease in the number of transaction accounts (interest and
non-interest bearing checking accounts) between September 30, 2001 and September 30, 2002.

Non-Interest Expense.   Non-interest expense, before amortization of intangible assets, increased by $669,000,
or 3%, to $21.1 million for the nine months ended September 30, 2002, from $20.4 million for the nine months ended September 30,
2001.  This increase is largely attributable to the increasing costs of employee related and occupancy expenses as well as
operating expenses of the Grand Junction branch that opened during third quarter 2001.  Non-interest expense, before
amortization of intangible assets, increased by $14,000, or less than 1%, to $7.1 million for the three months ended September 30,
2002, from $7.0 million for the three months ended September 30, 2001.

The efficiency ratio, before amortization expense on intangible assets, increased to 74% for the nine months ended September 30,
2002, from 68% for the nine months ended September 30, 2001.  The efficiency ratio, before amortization expense on intangible
assets, increased to 73% for the quarter ended September 30, 2002, from 68% for the quarter ended September 30, 2001.  These
increases in the efficiency ratio were due to both the decline in revenue (net interest income plus non-interest income) of $1.6
million and $644,000 during the nine and three months ended September 30, 2002 over the nine and three months ended September 30,
2001,  and the increase in non-interest expenses before intangible amortization expense of $669,000 and $14,000, respectively,
during the same period.

Income Taxes. The Company’s effective income tax rate (income tax expense as a percentage of pre-tax
income) was 35.9% and 34.8% for the three and nine months ended September 30, 2002 as compared to 41.1% and 41.8% for the three and
nine months ended September 30, 2001.  The decrease in the effective rate is primarily due to elimination of goodwill
amortization expense as of January 1, 2002.  See discussion in the “Overview” section, above.  The majority
of the Company’s goodwill amortization expense during 2001 was not deductible for tax purposes, thus resulting in a higher
effective tax rate.

Financial Condition

The Company's assets decreased by $3.3 million or 1%, to $552.1 million as of September 30, 2002, from $555.3 million as of
December 31, 2001.

Federal funds sold balances increased by $34.4 million, or 249%, to $48.2 million as of September 30, 2002 from $13.8 million at
December 31, 2001.  Investment securities increased to $60.6 million as of September 30, 2002, compared to $41.6 million as of
December 31, 2001, a 46% increase.  During this period, loan balances decreased by $47.4 million while deposit balances only
decreased $14.8 million, resulting in additional cash inflows to invest.   Additionally, due to the low interest rate on
borrowings, the Company leveraged its capital by increasing Federal Home Loan Bank (FHLB) borrowings and using the proceeds to
purchase high quality government agency and other securities.  Between December 31, 2001 and September 30, 2002, FHLB
borrowings increased $8.9 million, or 42%.

16

---



As of September 30, 2002, loans held for sale decreased $2.8 million, or 41%, from December 31, 2001, due to the timing of both
the closing and subsequent purchase of these loans by the investor.

Gross loans decreased $47.4 million, or 12%, from December 31, 2001, due to the continued softening of the economy, as well as
an internal shift toward more conservative underwriting policies in response to the slow economy.

Premises and equipment decreased by $1.4 million, or 3%, from $42.0 million as of December 31, 2001, to $40.5 million as
of September 30, 2002.  This decrease is mainly attributable to $1.7 million of depreciation expense and the sale of the land
and building at the previous branch in Dillon, Colorado that had a net book value of $1.5 million.  These decreases were
offset by the purchase of $2.1 million of premises and equipment primarily related to the construction and furnishing of the new
building in Dillon, the leasehold improvements and furnishing of a new branch in Glenwood Springs to replace an existing facility,
and equipment and software upgrades.

Deposits decreased by $14.8 million, or 3%, from $442.4 million as of December 31, 2001, to $427.6 million as of September 30,
2002.  The decrease in deposits was largely attributable to a decline in money market rates as well as seasonal factors,
offset by the introduction of a new short-term certificate of deposit (CD) product.  The new CD product allows one rate change
per term and one addition to the balance during the term.  This “flexible” CD enabled WestStar to attract new
money as well as retain funds from maturing CD’s.

Asset Quality

Provision and Allowance for Loan Losses. Provision expense for the three and nine months ended September 30, 2002, was $0
and $382,000, respectively, compared to $75,000 and $575,000, respectively, for the three and nine months ended September 30,
2001.  This provision for loan losses covered net charge-offs for the first nine months of 2002 by approximately 58%. The
allowance for loan losses of $4.1 million as of September 30, 2002, decreased 6% from the $4.4 million level as of December 31,
2001 and it represents 1.19% of total loans and 63% of non-performing loans as of September 30, 2002.  The $273,000 decrease
in the allowance for loan losses from December 31, 2001 was primarily comprised of the year-to-date provision of $382,000 and
year-to-date net charge-offs of $655,000.  While non-performing loans increased significantly during the third quarter causing
the allowance for loan losses to non-performing loans ratio to decrease from 225% at
December 31, 2001 to 63% at September 30, 2002, the majority of
the non-accrual loans are real estate secured, are recorded at net realizable value, and are subject to foreclosure or other
collection proceedings that are well underway.  In addition, the allowance for loan losses to loans has increased from 1.12%
to 1.19% during that same time frame.  The allowance for loan losses as of September 30, 2002 reflects the Company’s
revised estimate of probable losses in the decreased loan portfolio (gross loans decreased $47.4 million, or 12%, between December
31, 2001 and September 30, 2002).

The amount of the provision for loan losses is based on regular evaluations of the loan portfolio, with particular attention
directed toward non-performing, delinquent, and other potential problem loans.  During these evaluations, consideration is
also given to such factors as management’s evaluation of specific loans, the level and composition of delinquent and
non-performing loans, historical loan loss experience, results of examinations by regulatory agencies, external and internal asset
review processes, the market value of collateral, the strength and availability of guarantees, concentrations of credit and other
judgmental factors.





17

---



The following table presents, for the periods indicated, an analysis of the allowance for loan losses and other related
data.

|Allowance for Loan Losses Analysis (in thousands) |   | Nine months ended
September 30,
|------------------------------------------------- | - | -------------------------------
|                                                  |   |                                
|                                                  |   | 2002                           
|                                                  |   |                                
|                                                  |   |                                
|Average total loans                               | $ | 362,273                        
|                                                  |   |                                
|                                                  |   |                                
|Total loans at end of period                      | $ | 344,353                        
|                                                  |   |                                
|                                                  |   |                                
|Allowance at beginning of period                  | $ | 4,375                          
|Loans charged off                                 |   | (1,253)                        
|Recoveries on loans previously charged off        |   | 598                            
|Provision for loan losses                         |   | 382                            
|                                                  |   |                                
|Allowance at end of period                        | $ | 4,102                          
|                                                  |   |                                
|                                                  |   |                                
|Annualized net charge-offs to average loans       |   | 0.24%                          
|Allowance to total loans at end of period         |   | 1.19%                          

Non-Performing Assets. The following table presents information regarding non-performing assets as of the dates
indicated:

|Non-Performing Assets  (in thousands)        |   | September 30,
|-------------------------------------------- | - | -------------
|                                             |   |              
|                                             |   | 2002         
|                                             |   |              
|Nonaccrual loans                             | $ | 6,483        
|Restructured loans                           |   | —            
|                                             |   |              
|Total non-performing loans                   |   | 6,483        
|Foreclosed properties                        |   | 214          
|                                             |   |              
|Total non-performing assets                  |   | 6,697        
|Loans 90 days or more past due and
accruing  |   | 243          
|                                             |   |              
|Total risk assets                            | $ | 6,940        
|                                             |   |              
|                                             |   |              
|Non-performing loans to total loans          |   | 1.88%        
|Non-performing assets to loan related assets |   | 1.94%        
|Non-performing assets to total assets        |   | 1.21%        
|Risk assets to loan related assets           |   | 2.01%        

The Company believes that it has adequate collateral to recover the majority of the balance of the nonaccrual loans.  
Foreclosed properties are recorded at the lower of cost or fair value less estimated costs to sell.  All anticipated losses
are recorded at the time of transfer from loans.  Management is not aware of any significant adverse trends relating to its
loan portfolio.

Liquidity

Liquidity is a measure of the Company’s ability to meet its commitments and obligations with available funds. These
commitments may include paying dividends to shareholders, funding new loans for borrowers, funding withdrawals by depositors,
paying general and administrative expenses, and funding capital expenditures. Historically, the Company's primary source of funds
has been customer deposits.  Scheduled loan repayments are a relatively stable source of funds.  Deposit inflows and
unscheduled

18

---



loan repayments, which are influenced by fluctuations in the general level of interest rates, returns available on
other investments, competition, economic conditions and other factors, are relatively unstable.  Other sources of liquidity
include sale or maturity of investment securities and the ability to borrow funds.  Company borrowing may be used on a
short-term basis to compensate for reductions in other sources of funds (such as deposit inflows at less than projected
levels).  Company borrowing may also be used on a longer-term basis to support expanded lending and investing activities and
to match the maturity or repricing intervals of assets.

As of September 30, 2002, the Company had cash and cash equivalents (including federal funds sold) of $65.0 million and
investment securities of $60.6 million.  Almost 99% of the Company’s investment portfolio is classified as
available-for-sale and can be readily sold to meet liquidity needs.  Based on current plans and business conditions, the
Company expects that its cash, cash equivalents, investment securities and available borrowing capacity under its credit
facilities, together with any amounts generated from operations, will be sufficient to meet the Company's liquidity requirements
for the next 12 months. However, there can be no assurance that the Company will not be required to seek other financing sooner or
that such financing, if required, will be available on terms satisfactory to the Company.

Cash Flows

Net Cash from Operating Activities

During the nine-month period ended September 30, 2002, cash of $9.2 million was provided by operating activities consisting
primarily of net income of $4.5 million plus non-cash expenses of $2.1 million and net decreases in operating assets and
liabilities of $2.6 million. Non-cash expenses consisted primarily of $1.7 million of depreciation and amortization expense on
premises and equipment, $249,000 of premium amortization on investment securities, and a $382,000 loan loss provision, offset by
$416,000 of gains on sales of investment securities.  The net decrease in operating assets and liabilities was primarily due
to a $2.8 million decrease in loans held for sale and a $560,000 decrease in interest receivable, offset by a $439,000 increase in
other assets and a $401,000 decrease in interest payable and other liabilities.   For a discussion of the changes in
operating assets and liabilities, see the “Results of Operations” section, above.

During the nine-month period ended September 30, 2001, cash of $4.9 million was provided by operating activities consisting of
net income of $4.5 million plus non-cash expenses of $3.9 million offset by net increases in operating assets and liabilities of
$3.6 million. Non-cash expenses consisted primarily of $1.7 million of depreciation and amortization expense on premises and
equipment, amortization of intangible assets of $1.2 million, a $575,000 loan loss provision, and $216,000 of deferred income tax
expense.  The net increase in operating assets and liabilities consisted primarily of a $3.6 million increase in loans held
for sale.   The increase in loans held for sale was primarily due to the multiple interest rate reductions during 2001
that resulted in increased mortgage origination activity.

Net Cash from Investing Activities

During the nine-month period ended September 30, 2002, investing activities provided cash of $28.3 million.  These inflows
consisted primarily of a $46.2 million decrease in loans, the maturity and/or calls of $10.5 million of investment securities, the
sale of $15.4 million of investment securities, $1.7 million of proceeds from sales of premises and equipment and $607,000 of
proceeds from sales of foreclosed properties.   These inflows were offset by the purchase of $44.2 million of investment
securities and the purchase of $2.1 million of premises and equipment.  For a discussion of these changes, see the
“Results of Operations” section, above.

The Company provided cash from investing activities during the nine-month period ended September 30, 2001 aggregating $20.9
million. These inflows consisted primarily of a decrease in loans of $24.2 million and the maturity or calls of $11.4 million of
investment securities, offset by the purchase of investment securities of $11.5 million and the purchase of premises and equipment
of $3.3 million.  The decrease in loans was due to the general softening of the Colorado economy, as well as an internal shift
toward more conservative underwriting policies.  The purchase of premises and equipment was primarily related to the
construction and furnishing of the new Grand Junction branch, the construction costs for a new building in Dillon to replace the
existing branch facility, and equipment upgrades.

19

---



Net Cash from Financing Activities

During the nine-month period ended September 30, 2002, cash of $7.9 million was used by financing activities consisting
primarily of a decrease in deposits of $14.8 million, the repurchase of $1.3 million of common stock, and payment of dividends on
common stock of $929,000, offset by the receipt of $8.9 million of proceeds from FHLB advances.  For a discussion of these
changes, see the “Results of Operations” section, above.

During the nine-month period ended September 30, 2001, cash of $21.7 million was used by financing activities consisting
primarily of a $28.7 million decrease in deposits, the repayment of $10.4 million of short-term borrowings, the repurchase of $7.9
million of outstanding common stock of the Company, and payment of dividends on common stock of $802,000.  These outflows were
partially offset by the receipt of $24.0 million of proceeds from the issuance of trust preferred securities and an increase in
FHLB advances of $2.0 million.  The decrease in deposits was largely attributable to the roll-off of interest-bearing accounts
in response to repricing of those deposit products to reflect the existing interest rate environment, as well as to seasonal
factors.

Borrowings

WestStar is a member of the FHLB of Topeka and, as a regular part of its business, obtains advances from the FHLB. 
Advances are collateralized primarily by FHLB stock owned by WestStar and loans secured by certain mortgage loans or deeds of
trust.  As of September 30, 2002, the authorized borrowing line totaled $115.1 million.  Of this amount, a total of $24
million in the form of irrevocable stand-by letters of credit issued by the FHLB were pledged as collateral for uninsured public
fund deposits, $8.9 million was outstanding as short-term advances and $21.1 million was outstanding as long-term advances.

WestStar has also established an unsecured, overnight federal funds line with Bankers’ Bank of the West (Bankers’
Bank).  As of September 30, 2002, the authorized borrowing line totaled $41.5 million, with $0 outstanding.

WestStar has also established overnight federal funds lines with First Tennessee Bank, N.A. (First Tennessee) totaling $20.0
million.  If drawn upon, $10.0 million will be a secured line and $10.0 million will be an unsecured line.  These lines
are subject to cancellation by First Tennessee at any time upon the occurrence of certain conditions.  As of September 30,
2002, no amounts were outstanding under the lines.

Dividends

Payment of dividends is at the discretion of the Board and is determined by taking into account the earnings, capital levels,
cash requirements, and the financial condition of Vail Banks and WestStar, as well as applicable government regulations and other
relevant factors.  On October 15, 2002, the Board declared a regular quarterly dividend of $0.06 per share to shareholders of
record on November 1, 2002.

Stock Repurchase Plan

On October 15, the Company’s Board of Directors
reauthorized the Company’s stock repurchase program, allowing additional repurchases of up to $10 million through October
2003.  Since inception of the program in March 2001, the Company has repurchased 833,290 shares at an average price of $11.49
per share.  During the third quarter 2002, the Company repurchased 15,900 common shares at an average cost of
$11.81.

Capital Resources

As of September 30, 2002, shareholders’ equity had increased $3.0 million, or 5%, to $66.5 million from $63.5 million as
of December 31, 2001.  This increase is primarily related to the retention of $4.5 million of earnings, an increase in
accumulated other comprehensive income of $364,000 related to increased unrealized gains on investment securities available for
sale, the exercise of $160,000 of stock options and the recognition of $187,000 of stock compensation on restricted stock and stock
options, offset by the payment of common stock dividends of $929,000, and the repurchase of $1.3 million of common stock.

20

---



As of September 30, 2002 and 2001, the Company met all capital adequacy requirements to which it was subject.  As of
September 30, 2002, the Company had Tier 1 and Total Risk-Based Capital ratios of 13.62% and 15.15%, respectively, and a Leverage
ratio of 9.90%.  Regulatory guidelines permit the Company’s trust preferred securities to be included in the calculation
of Tier 1 and Total Risk-Based capital, subject to certain limitations.  As of September 30, 2001, the Company had Tier 1 and
Total Risk-Based Capital ratios of 11.21% and 12.94%, respectively, and a Leverage ratio of 9.14%.

As of September 30, 2002 and 2001, WestStar met all capital adequacy requirements to which it was subject and exceeded the
minimum ratios to be designated as “well-capitalized.”  As of September 30, 2002, WestStar had Tier 1 and Total
Risk-Based Capital ratios of 12.75% and 13.83%, respectively, and a Leverage ratio of 9.26%.  As of September 30, 2001,
WestStar had Tier 1 and Total Risk-Based Capital ratios of 10.43% and 11.48%, respectively, and a Leverage ratio of
8.50%.

Recently Issued Accounting Standards

During June 2001, the FASB issued SFAS No. 141, Business Combinations and SFAS No. 142, Goodwill and Other Intangible
Assets.  SFAS 141 requires that the purchase method of accounting be used for all business combinations initiated after
June 30, 2001 and discontinues the use of the pooling-of-interests method.  The Company adopted the provisions of SFAS 141 on
January 1, 2002.  Adoption did not have an effect on the Company’s consolidated financial statements.  SFAS 142
provides guidance on how to account for goodwill and intangible assets after an acquisition has been completed.  Specifically,
amortization of new and pre-existing goodwill has been eliminated, and instead goodwill will be tested for impairment on an annual
basis. The Company adopted the provisions of SFAS 142 on January 1, 2002.   See “Note 5—Goodwill and Other
Intangible Assets” for a discussion of the impact of this statement on the Company.

During April 2002, the FASB issued SFAS No. 145, Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement
No. 13, and Technical Corrections.  This statement is effective for financial statements issued on or after May 15,
2002.  The Company adopted this statement during the second quarter ended June 30, 2002.  This Statement rescinds FASB
Statement No. 4, Reporting Gains and Losses from Extinguishment of Debt, and an amendment of that Statement, FASB Statement
No. 64, Extinguishments of Debt Made to Satisfy Sinking-Fund Requirements. This Statement also rescinds FASB Statement No.
44, Accounting for Intangible Assets of Motor Carriers. This Statement amends FASB Statement No. 13, Accounting for
Leases, to eliminate an inconsistency between the required accounting for sale-leaseback transactions and the required
accounting for certain lease modifications that have economic effects that are similar to sale-leaseback transactions. This
Statement also amends other existing authoritative pronouncements to make various technical corrections, clarify meanings, or
describe their applicability under changed conditions. Adoption of this standard did not have an effect on the Company’s
consolidated financial condition or results of operations.

During June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities. 
This statement is effective for exit or disposal activities initiated after December 31, 2002.  These activities may include
sale or termination of a line of business, the closure of business activities in a particular location, the relocation of business
activities from one location to another, changes in management structure, and a fundamental reorganization that affects the nature
and focus of operations.  The Statement addresses financial accounting and reporting for costs associated with exit or
disposal activities and requires companies to recognize liabilities associated with exit or disposal activities at the time that
they are incurred rather than at the date of a commitment to the exit or disposal plan.  The Company will adopt this statement
on January 1, 2003, but does not anticipate that adoption of the standard will have a significant effect on the consolidated
financial condition or results of operations.

21

---



Item 3.      QUANTITATIVE AND
QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Quantitative Disclosures About Market Risk

The table below provides information about the Company’s financial instruments as of December 31, 2001 that are sensitive
to changes in interest rates.

|                                                              |                                | Principal Amount
Maturing in:                  |        |         
|------------------------------------------------------------- | ------------------------------ | ---------------------------------------------- | ------ | --------
|                                                              |                                |                                                |        |         
|(in thousands)                                                |                                | 2002                                           | 2003   | 2004    
|                                                             
|INTEREST RATE SENSITIVE ASSETS                               
|                                                              |                                |                                                |        |         
|Federal funds sold                                            |                                | $13,815                                        | $—     | $—      
|Weighted average interest rate                                |                                | 1.06%                                          | 0.00%  | 0.00%   
|Adjustable-rate securities                                    |                                | —                                              | 418    | —       
|Weighted average interest rate                                |                                | 0.00%                                          | 5.35%  | 0.00%   
|Fixed-rate securities                                         |                                | 1,990                                          | 566    | 1,155   
|Weighted average interest rate                                |                                | 5.51%                                          | 4.64%  | 4.87%   
|Equity securities                                             |                                | —                                              | —      | —       
|Weighted average interest rate                                |                                | 0.00%                                          | 0.00%  | 0.00%   
|Loans held for sale                                           |                                | 6,950                                          | —      | —       
|Weighted average interest rate                                |                                | 5.72%                                          | 0.00%  | 0.00%   
|Adjustable-rate loans                                         |                                | 141,467                                        | 34,514 | 23,405  
|Weighted average interest rate                                |                                | 6.36%                                          | 6.29%  | 6.38%   
|Fixed-rate loans                                              |                                | 37,053                                         | 21,143 | 35,225  
|                                                              | Weighted average interest rate |                                                | 8.55%  | 9.72%   
|                                                              |                                |                                                |       
|                                                              |                                | Total interest rate sensitive assets           |        | $201,275
|                                                              |                                |                                                |       
|Weighted average interest rate                                |                                | 6.37%                                          | 7.55%  | 7.70%   
|                                                              |                                |                                                |       
|                                                              |                                |                                                |        |         
|INTEREST RATE SENSITIVE LIABILITIES                          
|                                                              |                                |                                                |        |         
|Interest-bearing checking, savings and
 money market accounts |                                | $—                                             | $—     | $—      
|Weighted average interest rate                                |                                | 0.00%                                          | 0.00%  | 0.00%   
|Fixed-rate time deposits                                      |                                | 86,793                                         | 9,399  | 2,413   
|Weighted average interest rate                                | 3.84%                          | 4.25%                                          | 4.36%  | 5.53%   
|Fixed-rate borrowings                                         |                                | 12,250                                         | 4,250  | 3,700   
|Weighted average interest rate                                | 2.37%                          | 3.66%                                          | 4.45%  | 5.10%   
|Trust preferred                                               |                                | —                                              | —      | —       
|Weighted average interest rate                                |                                | 0.00%                                          | 0.00%  | 0.00%   
|                                                              |                                |                                                |       
|                                                              |                                | Total interest rate sensitive
     liabilities |        | $99,043 
|                                                              |                                |                                                |       
|Weighted average interest rate                                |                                | 3.66%                                          | 4.06%  | 4.42%   
|                                                              |                                |                                                |       

Qualitative Disclosures About Market Risk

Market risk is the exposure to loss resulting from changes in interest rates, foreign currency exchange rates, commodity prices
and equity prices. The primary market risk to which the Company is exposed is interest rate risk arising from the instruments and
transactions entered into by the Company.  They include loans, securities available for sale, deposit liabilities, and
borrowings.  Interest rate risk occurs when interest-sensitive assets and liabilities reprice at different times as market
interest rates change. Interest-sensitive assets and liabilities are those that are subject to repricing in the near term,
including both variable rate instruments and those fixed rate instruments that are approaching maturity.  For example, if
fixed-rate assets are funded with floating-rate debt, the spread between asset and liability rates will decline or turn negative if
rates increase. Additionally, interest rate risk results from changing spreads between asset and liability rates.

The Company’s Asset/Liability Management Committee manages interest rate risk.  The principal objective of
asset/liability management is to manage the levels of interest-sensitive assets and liabilities to minimize net interest income
fluctuations in times of fluctuating market interest rates. To effectively measure and manage interest rate risk, the Company uses
computer simulations that determine the impact on net interest income of numerous interest rate scenarios, balance sheet trends and
strategies. These simulations cover the following financial instruments: short-term financial instruments, investment securities,
loans, deposits, and borrowings. These simulations incorporate assumptions about balance sheet dynamics, such as loan and deposit
growth and pricing,

22

---



changes in funding mix, and asset and liability repricing and maturity characteristics. Simulations are run
under various interest rate scenarios to determine the impact on net income and capital. From these computer simulations, interest
rate risk is quantified and appropriate strategies are developed and implemented.  During 2001 and the first nine months of
2002, the Company did not use interest rate derivative financial instruments as an asset/liability management tool to hedge
mismatches in interest rate exposures.

During the first nine months of 2002, Vail Banks experienced increased liquidity, which was used in part to purchase longer-term
investment securities and invest in short-term federal funds sold.  While the liquidity position increased, the balance sheet
restructuring overall increased the asset sensitive nature of the balance sheet.  Therefore, Vail Banks was more sensitive to
changes in interest rates at September 30, 2002 than at December 31, 2001.

During the remainder of 2002, the Company will face risk primarily from the possibility of lower interest rates. Although the
Company’s gap position is slightly positive at September 30, 2002, due to the low level of deposit rates, the bank is more
sensitive to downward changes in rates.  If rates fall, asset yields will decline faster than the cost of interest bearing
liabilities, leading to a decline in the margin. The extent of this decline will depend on the degree to which retail deposit rates
change relative to market rates. The 475 basis point reduction in short-term rates by the Federal Reserve Bank during 2001
effectively repriced a significant portion of the Company’s loan portfolio.  While it also produced an opportunity to
reduce funding costs, at the current level of interest rates, further reductions in funding costs may be limited.

## Item 4.      CONTROLS AND PROCEDURES

Company management, including the chief executive and chief financial officers, supervised and participated in an evaluation of
the Company’s disclosure controls and procedures (as defined in federal securities rules) within the 90 days prior to the
filing of this report.  Based on that evaluation, the Company’s chief executive officer and chief financial officer have
concluded that the Company’s disclosure controls and procedures were effective as of the date of that evaluation.

There were no significant changes in the Company’s internal controls or in other factors that could significantly affect
these controls subsequent to the date of their evaluation.





23

---



PART II OTHER INFORMATION



Item 6.   EXHIBITS AND REPORTS ON FORM 8-K.

> (a)         Exhibits
>     99.1
>         Certification by Lisa M. Dillon, President of
>     the Company, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
>     Section 906 of the Sarbanes-Oxley Act of 2002.99.2
>         Certification by Peter G. Williston, Senior
>     Executive Vice President and Chief Financial Officer of the Company,
>     pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
>     the Sarbanes-Oxley Act of 2002.

> (b)        Reports
>     on Form 8-K

None



24

---



SIGNATURES

In
accordance with the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this Quarterly Report on Form 10-Q to be signed on
its behalf by the undersigned thereunto duly authorized.



VAIL
        BANKS, INC.Date: November
        12, 2002
      /s/
        Lisa M. DillonLisa
        M. Dillon
             PresidentDate: November
        12, 2002
      /s/ Peter G. WillistonPeter
        G. Williston
             Senior Executive Vice President and
        Chief  Financial Officer










25

---



302 CERTIFICATION FOR FORM 10-Q



CERTIFICATIONS

I, Lisa M. Dillon, certify that:

1.             I have reviewed this quarterly report on Form 10-Q of
Vail Banks, Inc. (the registrant);

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;

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;

4.             The registrant’s other certifying
officer and
I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and
15d-14) for the registrant and we have:

a)             designed such disclosure controls and procedures to
ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others
within those entities, particularly during the period in which this quarterly report is being prepared;

b)            evaluated the effectiveness of the registrant’s
disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the
“Evaluation Date”); and

c)             presented in this quarterly report our conclusions
about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.             The registrant’s other certifying
officer and
I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of
registrant’s board of directors (or persons performing the equivalent function):

a)             all significant deficiencies in the design or
operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report
financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b)            any fraud, whether or not material, that involves
management or other employees who have a significant role in the registrant’s internal controls; and

6.             The registrant’s other certifying
officer and
I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors
that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date:  November 12, 2002

/s/ Lisa M. Dillon 
Lisa M. Dillon
President

26

---



302 CERTIFICATION FOR FORM 10-Q



CERTIFICATIONS

I, Peter G. Williston, certify that:

1.             I have reviewed this quarterly report on Form 10-Q of
Vail Banks, Inc. (the registrant);

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;

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;

4.             The registrant’s other certifying
officer and
I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and
15d-14) for the registrant and we have:

a)             designed such disclosure controls and procedures to
ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others
within those entities, particularly during the period in which this quarterly report is being prepared;

b)            evaluated the effectiveness of the registrant’s
disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the
“Evaluation Date”); and

c)             presented in this quarterly report our conclusions
about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.             The registrant’s other certifying
officer and
I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of
registrant’s board of directors (or persons performing the equivalent function):

a)             all significant deficiencies in the design or
operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report
financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b)            any fraud, whether or not material, that involves
management or other employees who have a significant role in the registrant’s internal controls; and

6.             The registrant’s other certifying
officer and
I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors
that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.



Date:  November 12, 2002

/s/ Peter G. Williston
Peter G. Williston
Senior Executive Vice President and Chief Financial Officer





27